Price
Financials
Consolidated, Rs crore| Sep 2021 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.65 | 0.38 | 4.40 | 19.26 | 9.24 | 6.97 | 4.44 | 20.63 | 0.37 | 0.87 | 3.99 | 8.88 |
| Expenses | 0.01 | 0.41 | 3.08 | 22.26 | 5.53 | 5.46 | 3.75 | 26.31 | 0.11 | 0.89 | 3.93 | 9.47 |
| Operating Profit | 0.64 | -0.03 | 1.32 | -3.00 | 3.71 | 1.51 | 0.69 | -5.68 | 0.26 | -0.02 | 0.06 | -0.59 |
| OPM % | 98.46% | -7.89% | 30.00% | -15.58% | 40.15% | 21.66% | 15.54% | -27.53% | 70.27% | -2.30% | 1.50% | -6.64% |
| Other Income | 0.03 | 0.17 | 0.12 | 1.20 | 0.00 | 0.00 | 0.00 | 0.42 | 0.01 | 0.00 | 0.00 | 0.02 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.07 | 0.01 | 0.01 | 0.01 | 0.01 |
| Profit before tax | 0.67 | 0.14 | 1.44 | -1.82 | 3.71 | 1.51 | 0.69 | -5.33 | 0.26 | -0.03 | 0.05 | -0.59 |
| Tax % | 14.93% | 28.57% | 25.00% | -19.23% | 25.07% | 25.17% | 24.64% | -0.19% | 26.92% | 0.00% | 20.00% | -11.86% |
| Net Profit | 0.57 | 0.10 | 1.08 | -1.46 | 2.78 | 1.13 | 0.51 | -5.32 | 0.19 | -0.03 | 0.03 | -0.53 |
| EPS in Rs | 0.57 | 0.10 | 1.08 | -0.58 | 1.11 | 0.45 | 0.20 | -2.13 | 0.08 | -0.01 | 0.01 | -0.21 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 1.78 | 24.43 | 41.28 | 14.12 |
| Expenses | 0.06 | 0.06 | 0.07 | 0.17 | 0.14 | 1.01 | 25.78 | 41.05 | 14.42 |
| Operating Profit | -0.06 | -0.06 | -0.05 | -0.17 | -0.14 | 0.77 | -1.35 | 0.23 | -0.30 |
| OPM % | -250.00% | 43.26% | -5.53% | 0.56% | -2.12% | ||||
| Other Income | 0.00 | 0.00 | 0.03 | 0.13 | -34.05 | 0.32 | 1.92 | 0.42 | 0.03 |
| Interest | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.07 | 0.05 |
| Profit before tax | -0.06 | -0.06 | -0.03 | -0.04 | -34.19 | 1.09 | 0.54 | 0.58 | -0.33 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 12.84% | 35.19% | 24.14% | -3.03% |
| Net Profit | -0.06 | -0.06 | -0.03 | -0.04 | -34.19 | 0.95 | 0.36 | 0.43 | -0.32 |
| EPS in Rs | -0.06 | -0.06 | -0.03 | -0.04 | -34.19 | 0.95 | 0.14 | 0.17 | -0.13 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | 99% | -66% | ||
| Compounded Profit Growth | % | % | % | -174% | ||
| Stock Price CAGR | 2% | -18% | -42% | % | ||
| Return on Equity | % | 2% | 1% | -3% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9.66 | 9.66 | 9.66 | 9.66 | 9.66 | 9.67 | 25.00 | 25.00 | 25.00 |
| Reserves | 33.38 | 33.14 | 32.88 | 32.74 | -1.20 | 0.28 | -14.55 | -14.11 | -14.43 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 1.64 | 1.29 | 0.97 |
| Other Liabilities | 0.43 | 0.15 | 0.00 | 0.00 | 0.00 | 1.21 | 50,012.81 | 50,022.03 | 50,014.60 |
| Total Liabilities | 43.47 | 42.95 | 42.54 | 42.40 | 8.46 | 11.19 | 50,024.90 | 50,034.21 | 50,026.14 |
| Fixed Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.19 | 0.18 | 0.12 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 37.59 | 34.90 | 34.67 | 34.42 | 0.49 | 0.38 | 0.03 | 0.03 | 0.00 |
| Other Assets | 5.88 | 8.05 | 7.87 | 7.98 | 7.97 | 10.81 | 50,024.68 | 50,034.00 | 50,026.02 |
| Total Assets | 43.47 | 42.95 | 42.54 | 42.40 | 8.46 | 11.19 | 50,024.90 | 50,034.21 | 50,026.14 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -0.07 | -0.05 | -0.03 | -0.18 | -0.16 | -8.57 | -2.48 | -0.05 | -0.01 |
| Cash from Investing Activity | 0.06 | 0.05 | 0.14 | 0.09 | 0.18 | -0.05 | -84.30 | 0.26 | 0.01 |
| Cash from Financing Activity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.02 | 86.51 | -0.01 | -0.01 |
| Net Cash Flow | 0.00 | 0.00 | 0.11 | -0.09 | 0.02 | 0.39 | -0.26 | 0.20 | -0.01 |
| Free Cash Flow | -0.07 | -0.05 | -0.03 | -0.18 | -0.16 | -8.57 | -2.68 | -0.11 | -0.01 |
| CFO/OP | 117% | 83% | 60% | 106% | 114% | -1,113% | 173% | -22% | 3% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.00 | 387.56 | 234.27 | 222.55 | 446.17 | ||||
| Inventory Days | 1,300,783.51 | ||||||||
| Days Payable | 0.00 | ||||||||
| Cash Conversion Cycle | 0.00 | 387.56 | 234.27 | 222.55 | 1,301,229.68 | ||||
| Working Capital Days | 182.50 | 168.15 | 747,261.98 | 442,313.77 | 1,292,906.26 | ||||
| ROCE % | -0.14% | -0.05% | -0.09% | -0.04% | 9.98% | 4.98% | 4.78% | -2.70% |
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 19.06% | 7.74% | 3.12% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Public | 80.94% | 92.27% | 96.88% | 100.00% | 100.00% | 100.01% | 100.00% | 100.00% | 100.00% | 100.01% | 99.99% | 99.99% |
| No. of Shareholders | 2,338 | 2,682 | 3,345 | 3,251 | 3,256 | 3,712 | 4,745 | 5,133 | 5,671 | 7,715 | 7,576 | 7,441 |
Fundamentals
Market Cap₹ 8.33 Cr.
Current Price₹ 3.33
Book Value₹ 4.23
ROCE-2.70 %
ROE-2.98 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-66%
Compounded Profit Growth (TTM)-174%
Consolidated figures.
Valuation
P/E, 3-year average90.23x
P/B, 3-year average3.46x
P/E, 5-year average90.23x
P/B, 5-year average2.16x
Profitability
Operating margin (excl. other income)0.56%
Operating margin (incl. other income)1.57%
EBITDA margin-1.91%
Pre-tax margin-2.20%
Net profit margin-2.41%
Net margin, latest quarter-5.97%
ROE4.03%
ROCE4.78%
ROA0.00%
ROE, 3-year average5.96%
ROCE, 3-year average7.20%
ROA, 3-year average3.22%
ROE, 5-year average-23.33%
ROCE, 5-year average-22.59%
ROA, 5-year average-24.97%
ROIC (approx.)-2.00%
Tax rate24.14%
Other income / net worth3.86%
Growth
Sales growth (latest year)68.97%
Profit growth (latest year)19.44%
Sales CAGR, 5 years360.19%
Sales growth QoQ122.56%
Profit growth QoQ-1866.67%
Sales growth YoY (latest quarter)-56.96%
Per share
EPS (TTM)Rs -0.14
EPS (latest year)Rs 0.17
EPS (latest quarter)Rs -0.21
EPS, 3-year averageRs 0.43
EPS, 5-year averageRs -6.59
Book value per shareRs 4.36
Sales per shareRs 5.64
Cash flow per shareRs -0.02
Free cash flow per shareRs -0.00
Efficiency
Asset turnover0.00x
Fixed asset turnover229.33x
Inventory turnover0.00x
Inventory days449397 days
Debtor days223 days
Debtors turnover1.64x
Creditor days0 days
Cash conversion cycle1301230 days
Working capital days1292906 days
Leverage
Total debtRs 1 Cr
Cash and bankRs 0 Cr
Net debtRs 1 Cr
Debt to equity0.12x
Owners' fund to total sources0.02%
Debt to assets0.00%
Cash flow
Cash from Operating Activity (latest year)Rs -0 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs -0 Cr
Statement figures
Net sales (TTM)Rs 14 Cr
Net sales (latest year)Rs 41 Cr
Sales (latest quarter)Rs 9 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -0 Cr
PBDT (TTM)Rs -0 Cr
Profit before tax (TTM)Rs -0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -0 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs -1 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Cost of goods sold (latest year)Rs 41 Cr
Total expenditure (latest year)Rs 41 Cr
Total income (latest year)Rs 42 Cr
Share capitalRs 25 Cr
ReservesRs -14 Cr
Shareholders' fundsRs 11 Cr
Total assetsRs 50,034 Cr
Net blockRs 0 Cr
InvestmentsRs 0 Cr
ReceivablesRs 25 Cr
InventoryRs 50,000 Cr
Other liabilitiesRs 50,022 Cr
Shares outstanding (crore)2.50
Ownership
Promoter holding0.00% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 0.76 is at the 48th percentile (median 0.82).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
Not enough price history.
Red flags
F-score 6 of 8| explain | Weak cash conversion Cash from operations was -638% of net profit over the last 3 years |
| explain | Share dilution Share count up 0% in a year, 150% in three |
| look | Profit leans on other income Other income was 72% of pre-tax profit in 2025 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Mar 2025Sales ₹9 Cr -57.0% vs Mar 2024.
Net loss ₹1 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Prime Focus Ltd | 24,726 | 139 | 11.3 % |
| Saregama India Ltd | 9,514 | 41.7 | 17.3 % |
| Tips Music Ltd | 8,273 | 38.6 | 118 % |
| Network 18 Media & Investments Ltd | 3,997 | 3.01 % | |
| Balaji Telefilms Ltd | 1,120 | -10.1 % | |
| Entertainment Network (India) Ltd | 454 | 340 | -0.75 % |
| Basilic Fly Studio Ltd | 442 | 9.19 | 21.5 % |
| Shemaroo Entertainment Ltd | 340 | -39.3 % | |
| Gretex Industries Ltd | 332 | 237 | 3.01 % |
| Optimystix Entertainment India Ltd | 302 | 12.6 | 27.3 % |
| Music Broadcast Ltd | 203 | -8.73 % | |
| Phantom Digital Effects Ltd | 140 | 4.30 | 17.6 % |
| Maxposure Ltd | 86 | 9.11 | 15.3 % |
| Starbeam Ventures Ltd | 60 | 23.1 | 7.53 % |
| Studio LSD Ltd | 47 | -3.22 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Unistar Multimedia Ltd?
Unistar Multimedia Ltd (532035) has a market capitalisation of Rs 8.33 Cr. at the close.
What were Unistar Multimedia Ltd's latest quarterly results?
In the Mar 2025 quarter, Unistar Multimedia Ltd sales was Rs 9 Cr (-57.0% vs Mar 2024) with a net loss of Rs 1 Cr.